| Revenue | DKK 1,8M | +0% |
| EBITDA | DKK 1,1M | -19% |
| Net profit | DKK -8,9M | -4458% |
| Total assets | DKK 219,3M | +38% |
| Equity | DKK 12,2M | -42% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.849 | 1.974 | 2.066 | 1.849 | 1.849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.558 | 1.685 | 1.635 | 1.355 | 1.093 |
| Depreciation & amort. | -1.032 | -1.070 | -1.213 | -1.303 | -1.800 |
| EBIT | 526 | 615 | 422 | 52 | -707 |
| Net financials | -174 | -222 | -727 | -404 | -9.935 |
| Profit before tax | 352 | 393 | -305 | -353 | -10.642 |
| Tax | 78 | 232 | -133 | -557 | -1.760 |
| Net profit | 274 | 162 | -172 | 204 | -8.882 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 38.859 | 46.117 | 85.112 | 158.730 | 219.304 |
| Equity | 20.920 | 21.081 | 20.910 | 21.113 | 12.231 |
| Long-term debt | 9.749 | 9.144 | 8.560 | 8.103 | 7.726 |
| Short-term debt | 8.190 | 15.891 | 55.643 | 129.514 | 198.815 |
| Total debt | 17.940 | 25.036 | 64.203 | 137.617 | 206.541 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IA Management | Management | 2020 |
| Former (3) | ||
MJ Management | Management | 2007 – 2013 |
LT Management | Management | 2018 – 2018 |
RJ Management | Management | 2013 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Former (8) | ||
| Board of Directors | 2013 – 2018 | |
| Chairman | 2013 – 2018 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2012 – 2013 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2007 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jørgen Peytz | Management | 0 companies |
| Ieva Ankorina-Stark | Management | 0 companies |
| Lars Trolle | Management | 0 companies |
| Rolf Johansen | Management | 0 companies |
| Graham Julian Fraser-Pye | Board of Directors | 0 companies |
| Tove Fryland | Board of Directors | 0 companies |
| Patrick John Banks | Board of Directors | 0 companies |
| Sonnich Jacob Fryland | Chairman | 0 companies |
| Marie Kathrine Fryland | Board of Directors | 0 companies |
| Debra Joy Roberts | Board of Directors | 0 companies |
| Lars Henrik Jensen | Board of Directors | 0 companies |
| Elsebeth Budolfsen | Chairman | 0 companies |
| Rakesh Chhaganlal Tailor | Chairman | 0 companies |
| Patrik Olof Dahlén | Board of Directors | 0 companies |
| Niels Harald de Coninck-Smith | Board of Directors | 0 companies |